0.921
RevenueNT$B
3.656
3.890
4.029
4.184
4.473
4.768
4.916
5.206
5.561
5.729
1.003
5.07%
5.27%
75
10.78
Revenue growth%
25.91
25.37
24.74
27.39
28.56
27.77
26.21
24.59
22.17
19.50
24.02
24.59
25.64
71
15.22
Gross margin%
15.43
17.90
16.14
19.13
21.34
22.85
19.99
22.28
22.56
21.77
19.37
22.28
20.66
76
19.03
Operating margin%
18.40
17.61
20.54
19.29
21.35
22.49
24.00
26.74
25.98
25.38
8.04
25.38
21.92
50
21.67
Net margin%
7.43
8.13
5.43
5.47
3.20
2.53
0.40
1.37
0.40
3.01
20.26
1.37
3.10
28
25.50
P/E ratio (avg)x
12.94
12.64
12.81
12.94
14.16
15.21
14.63
13.95
15.27
14.87
32.58
14.87
14.05
90
34.81
EV/EBITx
9.735
10.73
10.75
11.52
11.46
11.56
12.19
11.35
11.41
10.70
28.74
11.41
11.38
49
23.56
FCF yield (avg)%
5.64
7.73
8.20
9.86
9.87
12.42
10.05
9.40
8.43
7.02
4.97
9.40
8.91
89
15.97
FCF margin%
19.91
18.91
16.44
18.63
18.69
20.38
21.92
22.92
23.96
26.70
28.40
22.92
20.14
7
1.341
FCF / Net incomex
1.594
1.458
1.514
1.570
1.531
1.645
1.664
1.840
1.791
1.853
1.040
1.791
1.620
91
17.23
ROIC%
33.82
31.43
29.11
26.14
28.55
28.87
28.60
25.90
23.25
23.15
6.67
25.90
28.58
78
28.79
Return on equity%
2.20
3.40
0.43
0.91
2.59
5.09
4.40
5.39
6.54
4.79
15.82
5.09
3.90
59
14.38
Return on assets%
27.89
26.20
24.63
24.17
25.57
28.55
28.48
29.67
32.65
32.87
15.46
29.67
28.19
26
2.68
EPSNT$
2.70
3.03
2.92
3.02
3.28
3.57
3.68
3.77
4.13
4.03
2.87
4.21%
5.11%
—
6.06
EPS growth%
7.28
5.95
4.43
5.16
3.98
3.19
3.02
2.60
1.32
0.40
17.02
2.60
3.58
38
1.83
Bookvalue per shNT$
2.43
2.81
3.08
3.07
3.49
3.45
3.86
4.52
4.61
5.35
1.48
8.92%
8.31%
—
1.85
FCF per shareNT$
1.07
1.08
0.97
0.89
0.92
0.94
0.93
0.98
0.83
0.71
2.88
(5.07%)
(5.09%)
—
0.98
Dividend per shNT$
1.02
1.03
1.11
1.06
1.05
1.08
1.02
1.07
1.15
1.14
1.34
1.51%
1.67%
—
19.85
Div yield (avg)%
21.14
19.84
18.81
21.32
21.38
19.12
17.14
17.01
15.96
13.02
21.48
17.01
18.96
92
28.23
Payout ratio%
9.47
11.02
9.19
8.02
5.25
7.73
8.07
8.73
7.40
7.87
5.74
7.87
8.04
51
774.5
Shares (diluted)M
851.6
784.4
747.1
758.7
829.7
823.3
785.2
779.2
738.1
704.0
811.5
(3.23%)
(1.30%)
11
20.34
Buyback yield%
19.01
21.04
21.10
21.17
22.95
25.58
23.11
25.84
23.31
23.56
5.08
23.56
23.03
65
1.352
D/E ratiox
1.096
1.116
1.208
1.197
1.184
1.253
1.382
1.347
1.291
1.302
0.392
1.302
1.230
90
0.364
Enterprise valueNT$B
2.128
2.023
2.076
2.386
2.386
2.571
2.445
2.377
2.819
2.686
3.670
2.40%
3.77%
51
2.825
LT debtNT$B
5.946
6.672
7.560
8.735
9.025
9.873
11.34
13.33
15.13
16.58
4.015
12.93%
11.13%
64
Cost of revenue
4.91%
0.97×
Operating expenses
5.74%
1.05×
Property and equipment
19.33%
Spread over hurdle
12.40%